Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$119,000

For Sale - Active
900 W Sunset Dr Apt 505, Glenwood, IL 60425
2 Beds
2 Baths
1,100 Square Feet
0.00 Acres Lot
Built in 1974
For Sale - Active
Units n/a
Checked: 6 hours ago
Updated: Jul 12, 2025 at 01:39AM

Investment Summary


Monthly Cash Flow
$101
Cap Rate
6.7%
Cash-on-Cash Return
4.4%
Debt Coverage Ratio
1.18
Internal Rate of Return (5 years)
8.3%

Property Description


0.00 Acres Lot
Built in 1974
For Sale - Active
Units n/a

This property is not currently listed for sale or rent on BiggerPockets. The details below may have been provided by the owner, a third party, or public records.

Located at 900 W Sunset Dr Apt 505, Glenwood, IL (ZIP code 60425) this condominium features 2 bedrooms, 2 bathrooms and approximately 1,100 square feet of living space. The property was built in 1974.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Details: Unassigned, On Site
  • Garage Spaces: 0
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 5
  • # of Stories: 6
  • Basement Description: None

HOA

  • Has HOA: Yes
  • HOA Fee: $341/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Condominium Unit

Lot Information

  • Parcel ID: 29333010381069
  • Lot Size: 0 sqft

Property Information

  • Property Type: Condominium
  • Year Built: 1974

Tax Information

  • Annual Tax: $4,500

Utilities

  • Heating: Electric
  • Cooling: Central Air

Location

  • County: Cook

Listing Details


Listed by:
Thomas Adams
Infiniti Properties, Inc.
(708) 960-2157

Source:
Midwest Real Estate Data (MRED)
MLS#: 12314982
Midwest Real Estate Data (MRED)

Investment Summary


Monthly Cash Flow
$101
Cap Rate
6.7%
Cash-on-Cash Return
4.4%
Debt Coverage Ratio
1.18
Internal Rate of Return (5 years)
8.3%

Purchase Details

Find an Agent

Purchase price:
$119,000
Amount financed:
-$95,200
Down payment:
$23,800
Closing costs:
$3,570
Rehab costs:
$0
Initial cash invested:
$27,370
Square feet:
1,100
Cost per square foot:
$108
Monthly rent per square foot:
$1.82

Financing Details

Find a Lender

Loan amount:
$95,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$563
Property tax:
$375
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,078

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,000 $24,000
Vacancy loss: (6%)
6% -$120 -$1,440
Operating income:
$1,880 $22,560

Operating Expenses


% Rent Monthly Yearly
Property taxes: (19%)
19%-$375-$4,501
Insurance: (7%)
7%-$140-$1,680
Property management: (8%)
8%-$160-$1,920
Repairs & maintenance: (5%)
5%-$100-$1,200
Capital expenditures: (5%)
5%-$100-$1,200
HOA fees: (17%)
17%-$341-$4,092
Total operating expenses: (61%)
61%-$1,216-$14,593

Cash Flow


Monthly Yearly
Net operating income:
$664 $7,968
Mortgage payments:
-$563 -$6,756
Cash flow:
$101 $1,212